Shandong Link Science and Technology Co.,Ltd.
SZSE:001207.SZ
17.13 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||
Net Income
| 77.135 | 67.475 | 55.146 | 54.986 | 54.025 | 42.01 | 17.532 | 39.053 | 6.822 | 41.796 | 23.756 | 45.04 | 24.848 | 38.867 | 54.826 | 46.141 | 40.73 | 21.195 | 10.358 | 13.145 | 5.19 | -19.812 | 18.982 | 9.432 | 8.238 | 8.873 | 27.888 | 2.716 | 5.203 | 3.258 | 28.101 | -3.217 | 7.601 |
Depreciation & Amortization
| 0 | 20.103 | 20.103 | 20.378 | 20.378 | 20.875 | 20.875 | 19.507 | 19.507 | 19.293 | 19.293 | 17 | 17 | 1.385 | 1.347 | 46.891 | -23.393 | 21.746 | 1.647 | 2.198 | 2.198 | 6.769 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 0.966 | 1.17 |
Deferred Income Tax
| 0 | 0 | 0 | 86.383 | -17.663 | 1.474 | 0 | 142.492 | -94.473 | -1.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 5.098 | -2.736 | 2.736 | 0 | 8.455 | -4.073 | 4.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | -91.481 | 20.4 | -20.4 | 0 | -131.401 | 85.861 | -82.012 | 0 | -200.487 | 136.112 | -136.112 | 0 | -160.846 | 59.634 | -59.634 | 0 | 39.994 | -11.844 | 22.19 | 0.478 | -23.055 | 10.506 | -24.933 | -29.044 | -8.821 | -1.071 | -1.737 | -14.528 | -8.752 | -24.064 |
Accounts Receivables
| 0 | 0 | 0 | -131.442 | 20.4 | -20.4 | 0 | -147.847 | 82.012 | -82.012 | 0 | -123.379 | 129.178 | -129.178 | 0 | -151.456 | 70.151 | -70.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 36.256 | 0 | 0 | 0 | 16.446 | 3.849 | 0 | 0 | -77.108 | 6.422 | -6.422 | 0 | -9.39 | -10.517 | 10.517 | 0 | 48.309 | -12.029 | 43.087 | 2.298 | -70.554 | 19.501 | 3.392 | -20.71 | -12.422 | -1.002 | -1.198 | -13.545 | -0.455 | -10.252 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 3.705 | 0 | 0 | 0 | 7.206 | 0 | 0 | 0 | 0 | 0.512 | -0.512 | 0 | 0 | 0 | 0 | 0 | -8.315 | 0.185 | -20.897 | -1.82 | 47.499 | -8.995 | -28.325 | -8.334 | 3.601 | -0.069 | -0.539 | -0.982 | -8.297 | -13.812 |
Other Non Cash Items
| -68.05 | 18.635 | -26.619 | -4.334 | -47.598 | 24.566 | -20.875 | -39.053 | -6.822 | 75.718 | -53.906 | -45.04 | -24.848 | -40.253 | -56.173 | -46.141 | -40.73 | -21.195 | -10.358 | 58.012 | 2.697 | 30.595 | -17.402 | -2.28 | 13.013 | 16.488 | -8.389 | 11.587 | -2.924 | -5.021 | -13.422 | -2.691 | 31.684 |
Operating Cash Flow
| 9.085 | 66.008 | 28.527 | 71.031 | 26.805 | 71.261 | 17.532 | 39.053 | 6.822 | 57.084 | -30.15 | 45.04 | -9.081 | 1.385 | 1.347 | 32.113 | 30.555 | 3.345 | -11.454 | 113.348 | -1.759 | 39.742 | 3.109 | -14.852 | 32.809 | 1.479 | -8.494 | 6.534 | 2.259 | -2.448 | 1.203 | -13.695 | 16.391 |
Investing Activities: | |||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -22.384 | -7.139 | -24.746 | -25.966 | -13.273 | -41.127 | -10.917 | -15.331 | -39.277 | -25.195 | -8.914 | 12.835 | -64.931 | -2.485 | -10.181 | -20.991 | 2.294 | 2.122 | -13.7 | -1.033 | -1.687 | -10.875 | 0.001 | 0.001 | 0.001 | -8.32 | 0.061 | 0 | 0 | -0.353 | -0.435 | -20.278 | -0.157 |
Acquisitions Net
| 0.022 | 1.198 | 0 | 0.247 | 0 | 0.015 | 0 | 0.08 | 0.38 | 0 | 0 | 0.256 | 64.931 | 2.557 | 10.181 | 21.163 | -2.289 | -2.122 | 13.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -147.57 | -144.78 | -125.61 | -90.25 | -76.66 | -114 | -214.09 | -194.765 | -216.239 | -301.418 | -187.63 | -128.92 | -491.666 | -217.42 | -287.048 | -214.33 | -294.284 | -171.99 | -281.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 147.692 | 144.78 | 125.697 | 110.25 | 73.187 | 167.972 | 155.099 | 305.987 | 203.183 | 239.565 | 142.624 | 187.063 | 434.41 | 229.573 | 275.215 | 235.813 | 273.054 | 200.468 | 253.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.022 | 1.198 | 0 | 5.368 | -0.002 | -0.001 | -0.002 | -4.812 | 1.872 | -1.883 | -0.002 | 0.256 | -64.931 | -2.485 | -10.181 | -20.991 | 2.294 | 2.122 | -13.7 | -65.31 | -1.687 | -21.4 | 0.001 | 0.001 | 0.001 | -8.32 | 0.061 | -0.005 | 0 | -0.353 | -0.435 | -20.278 | -0.157 |
Investing Cash Flow
| -22.24 | -5.942 | -24.658 | -0.351 | -16.749 | 12.859 | -69.91 | 91.158 | -50.081 | -88.931 | -53.922 | 71.234 | -122.187 | 9.74 | -22.014 | 0.663 | -18.931 | 30.6 | -41.715 | -66.343 | -1.687 | -32.275 | 0.001 | 0.001 | 0.001 | -8.32 | 0.061 | -0.005 | 0 | -0.353 | -0.435 | -20.278 | -0.157 |
Financing Activities: | |||||||||||||||||||||||||||||||||
Debt Repayment
| -12.463 | -15 | 0 | -9.307 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | -121.885 | -121.885 | 0 | 0 | -34.181 | -112.185 | -29.68 | -3.291 | 0 | 0 | -204.922 | -0.023 | -15.972 | -25.9 | 0 | 0 | 0 | 0 | 0 | -95 | -8.8 | -10.501 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.776 | 20.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 27.005 | -27.005 | 0 | -9.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -99.956 | -99.956 | -0.152 | -0.425 | -0.153 | -0.057 | -36.674 | -91.897 | 0 | -91.93 | -0.029 | -0.114 | 0 | -1.535 | -1.46 | -1.628 | -1.71 | -1.979 | -1.863 | -4.075 | -4.348 | -4.782 | -3.945 | -3.673 | -3.222 | -3.257 | -4.079 | -4.273 | -4.929 | 0 | -3.575 | -3.036 | -3.039 |
Other Financing Activities
| -10.09 | 14.297 | -26.998 | 10.106 | -0.896 | 295.939 | -0.282 | 91.897 | 20.776 | -112.706 | 20.776 | 1.509 | -17.828 | 491.36 | 0 | 35.983 | 76.66 | 31.805 | 9.998 | -100.079 | 38.872 | 199.553 | 18.486 | 38.659 | -7.797 | 17.942 | 7.342 | 5.903 | 20.384 | 0 | 100.685 | 43.375 | 0 |
Financing Cash Flow
| -23.225 | -127.664 | -27.15 | 0.374 | -1.05 | 280.882 | -36.956 | 0 | 0 | -91.93 | 20.748 | 1.395 | -17.828 | 489.825 | -1.46 | 0.173 | -37.235 | 0.146 | 4.843 | -104.154 | 34.524 | -10.15 | 14.517 | 19.014 | -36.919 | 14.684 | 3.263 | 1.63 | 15.455 | 0 | 2.111 | 31.539 | -13.54 |
Other Information: | |||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.055 | 0.254 | 0.211 | 0.087 | 0.076 | 0.163 | -0.268 | -0.209 | 0.269 | 0.045 | 0.066 | 0.183 | 0.045 | 0.306 | 0.041 | -0.148 | -0.102 | -0.022 | 0.041 | -0 | 0 | -54.642 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -36.267 | -43.777 | -23.07 | 101.094 | 9.083 | 365.166 | -132.72 | 139.954 | -70.994 | -123.732 | -63.258 | 106.001 | -149.052 | 523.988 | -41.623 | 32.802 | -25.712 | 34.069 | -48.284 | -57.149 | 31.078 | -57.325 | 17.627 | 4.163 | -4.109 | 7.844 | -5.17 | 8.159 | 17.714 | -2.801 | 2.878 | -2.434 | 2.694 |
Cash At End Of Period
| 578.348 | 754.866 | 681.959 | 822.348 | 633.888 | 624.805 | 259.64 | 392.36 | 252.405 | 323.399 | 447.131 | 510.389 | 404.388 | 553.439 | 29.452 | 71.074 | 38.272 | 63.984 | 29.915 | 75.491 | 132.64 | 16.051 | 73.376 | 55.749 | 51.587 | 55.696 | 47.852 | 53.022 | 44.863 | 27.149 | 29.951 | 27.072 | 29.507 |